investorscraft@gmail.com

Intrinsic ValueTATSUMI Corporation (7268.T)

Previous Close¥355.00
Intrinsic Value
Upside potential
Previous Close
¥355.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

TATSUMI Corporation operates as a precision automotive parts manufacturer, specializing in critical components for vehicles and industrial machinery. The company’s product portfolio includes electrical systems like wiper and power window mechanisms, brake components such as ABS/ESC products, and transmission parts like planetary gear shafts. Serving Japan, the Americas, and Asia, TATSUMI leverages its engineering expertise to supply OEMs and aftermarket segments, positioning itself as a reliable partner in the automotive supply chain. As a subsidiary of Mitsuba Corporation, it benefits from synergies in R&D and distribution while maintaining a niche focus on high-precision, high-durability parts. The company’s market position is reinforced by its long-standing industry presence, dating back to 1951, and its ability to adapt to evolving automotive technologies, including electrification and advanced safety systems. Despite operating in a competitive sector dominated by global players, TATSUMI’s specialization in brake and electrical components provides a defensible niche, particularly in cost-sensitive markets where its Japanese engineering heritage adds credibility.

Revenue Profitability And Efficiency

TATSUMI reported revenue of ¥7.42 billion for FY2024, with net income of ¥173 million, reflecting modest profitability in a capital-intensive industry. Operating cash flow stood at ¥424 million, supported by disciplined working capital management, while capital expenditures of ¥158 million indicate ongoing investments in production capabilities. The company’s efficiency metrics are typical for a mid-tier automotive supplier, balancing cost controls with technological demands.

Earnings Power And Capital Efficiency

Diluted EPS of ¥28.86 underscores TATSUMI’s ability to generate earnings despite sector margin pressures. The company’s capital efficiency is constrained by its debt-heavy structure, with total debt of ¥3.33 billion outweighing cash reserves of ¥650 million. However, its beta of 0.339 suggests lower volatility relative to the broader market, reflecting stable demand for aftermarket and OEM parts.

Balance Sheet And Financial Health

TATSUMI’s balance sheet shows a leveraged position, with total debt nearly five times its cash holdings. While this raises liquidity concerns, the company’s subsidiary status under Mitsuba Corporation may provide indirect financial support. The absence of dividends aligns with its focus on reinvesting cash flows into operations and debt servicing, typical for growth-oriented automotive suppliers.

Growth Trends And Dividend Policy

Growth prospects are tied to automotive production cycles and regional demand, particularly in Asia. TATSUMI has not issued dividends, prioritizing debt reduction and operational investments. Its revenue trajectory will depend on adoption of its components in next-generation vehicles, including hybrids and EVs, where its brake and electrical parts could see increased demand.

Valuation And Market Expectations

With a market cap of ¥2.13 billion, TATSUMI trades at a modest valuation, reflecting its niche position and leveraged balance sheet. Investors likely price in limited upside until the company demonstrates sustained profitability or debt reduction. Its low beta implies expectations of stable, albeit unspectacular, performance.

Strategic Advantages And Outlook

TATSUMI’s strengths lie in its precision engineering capabilities and Mitsuba’s backing, but its high debt and reliance on cyclical markets pose risks. The outlook hinges on automotive sector recovery and its ability to pivot toward electrification trends. Cost optimization and technological adaptability will be critical to maintaining competitiveness in a fragmented industry.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount